{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Presupuesto de viaje de trabajo"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Presupuesto de viaje de trabajo","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Presupuesto de viaje de trabajo"]
[null,"Presupuesto de viaje objetivo",null,{"v":2500,"d":"$2,500.00"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"$2,369.36"}}]
[null,"Costo total del viaje",null,{"$f":"SUBTOTAL(9,Datos[Importe])","v":{"v":2369.3599999999997,"d":"$2,369.36"}},null,null,{"$f":"D2","v":{"v":2500,"d":"$2,500.00"}}]
[null,{"$f":"IF(D2>D3,\"Estás por debajo del presupuesto por\",\"Superas el presupuesto por\")","v":"Estás por debajo del presupuesto por"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"$130.64"}}]
[null,"Elemento","Descripción","Costo","Cant.","Importe","Notas"]
[null,"Tarifa aérea","Billetes",{"v":300,"d":"$300.00"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":300,"d":"$300.00"}}]
[null,"Tarifa aérea","Billetes",{"v":350,"d":"$350.00"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":350,"d":"$350.00"}}]
[null,"Hotel","Habitación",{"v":125,"d":"$125.00"},3,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":375,"d":"$375.00"}}]
[null,"Hotel","Habitación",{"v":150,"d":"$150.00"},3,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":450,"d":"$450.00"}}]
[null,"Alquiler de coche","Costo por día",{"v":52,"d":"$52.00"},6,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":312,"d":"$312.00"}}]
[null,"Combustible","Costo por galón",{"v":1.74,"d":"$1.74"},14,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":24.36,"d":"$24.36"}}]
[null,"Entretenimiento","Importe",{"v":130,"d":"$130.00"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":130,"d":"$130.00"}}]
[null,"Regalos","Importe",{"v":85,"d":"$85.00"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":85,"d":"$85.00"}}]
[null,"Varios","Importe",{"v":55,"d":"$55.00"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":55,"d":"$55.00"}}]
[null,"Comida","Costo por día",{"v":48,"d":"$48.00"},6,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Costo]]","v":{"v":288,"d":"$288.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Datos[Importe])","v":{"v":2369.3599999999997,"d":"$2,369.36"}}]